DDM Analysis: 300971.SZ

Valuation Snapshot

Stable Growth	$15.03 - $32.81	$21.55
Multi-Stage	$27.44 - $30.18	$28.78
Blended Fair Value	$25.17
Current Price	$22.79
Upside	10.43%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.51%	3.13%	0.24	0.24	0.37	0.39	0.28	0.30	0.22	0.23	0.23	0.07
YoY Growth	-	-	1.54%	-35.92%	-6.08%	38.38%	-6.13%	36.74%	-2.76%	-2.91%	218.83%	-58.33%
Dividend Yield	-	-	1.43%	1.62%	2.19%	1.80%	0.88%	0.93%	0.68%	0.70%	0.72%	0.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	73.75
(-) Cash Dividends Paid (M)	21.66
(=) Cash Retained (M)	52.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.75	9.22	5.53
Cash Retained (M)	52.10	52.10	52.10
(-) Cash Required (M)	-14.75	-9.22	-5.53
(=) Excess Retained (M)	37.35	42.88	46.56
(/) Shares Outstanding (M)	91.35	91.35	91.35
(=) Excess Retained per Share	0.41	0.47	0.51
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.41	0.47	0.51
(=) Adjusted Dividend	0.65	0.71	0.75
WACC / Discount Rate	5.48%	5.48%	5.48%
Growth Rate	1.13%	2.13%	3.13%
Fair Value	$15.03	$21.55	$32.81
Upside / Downside	-34.07%	-5.42%	43.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	73.75	75.32	76.93	78.57	80.25	81.96	84.42
Payout Ratio	29.36%	41.49%	53.62%	65.75%	77.87%	90.00%	92.50%
Projected Dividends (M)	21.66	31.25	41.25	51.66	62.49	73.76	78.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.48%	5.48%	5.48%
Growth Rate	1.13%	2.13%	3.13%
Year 1 PV (M)	29.34	29.63	29.92
Year 2 PV (M)	36.35	37.07	37.80
Year 3 PV (M)	42.74	44.02	45.32
Year 4 PV (M)	48.53	50.48	52.49
Year 5 PV (M)	53.78	56.49	59.31
PV of Terminal Value (M)	2,295.65	2,411.42	2,531.81
Equity Value (M)	2,506.39	2,629.11	2,756.65
Shares Outstanding (M)	91.35	91.35	91.35
Fair Value	$27.44	$28.78	$30.18
Upside / Downside	20.39%	26.29%	32.41%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 18 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HBCP	Home Bancorp, Inc.	1.92%	$1.10	19.54%
SLM	SLM Corporation	1.92%	$0.53	17.47%
UVE	Universal Insurance Holdings, Inc.	1.92%	$0.61	14.30%
WAL	Western Alliance Bancorporation	1.92%	$1.64	20.05%
0JZ1.L	Masco Corporation	1.91%	$1.23	31.44%
0L8B.L	Southern Copper Corporation	1.91%	$2.80	60.30%
BKR	Baker Hughes Company	1.91%	$0.90	30.82%
BPAC	Bullpen Parlay Acquisition Company	1.91%	$0.20	36.09%
ELV	Elevance Health Inc.	1.91%	$6.75	27.56%
NGVC	Natural Grocers by Vitamin Cottage, Inc.	1.91%	$0.47	23.70%
SYBT	Stock Yards Bancorp, Inc.	1.91%	$1.25	27.22%
0JVQ.L	Lowe's Companies, Inc.	1.90%	$4.67	38.55%
ATERX	AB Sustainable Global Thematic Fund Class R	1.90%	$2.84	36.57%
BLL	Ball Corporation	1.90%	$1.32	9.47%
EAI	Entergy Arkansas, Inc. 1M BD 4.875%66	1.90%	$0.40	9.71%
MMC	Marsh & McLennan Companies, Inc.	1.90%	$3.47	41.48%
THO	Thor Industries, Inc.	1.90%	$2.00	37.63%
TRGP	Targa Resources Corp.	1.90%	$3.55	46.50%
TTC	The Toro Company	1.90%	$1.52	45.26%
0K8M.L	Norfolk Southern Corporation	1.89%	$5.42	41.12%
FDX	FedEx Corporation	1.89%	$5.54	32.63%
ALL	The Allstate Corporation	1.87%	$3.81	12.13%
BERY	Berry Global Group, Inc.	1.87%	$1.26	24.23%
NHC	National HealthCare Corporation	1.87%	$2.44	37.72%
PRDO	Perdoceo Education Corporation	1.87%	$0.54	23.03%
ABT	Abbott Laboratories	1.86%	$2.31	28.93%
TNET	TriNet Group, Inc.	1.86%	$1.06	38.35%
BTMD	biote Corp.	1.85%	$0.05	5.82%
WDFC	WD-40 Company	1.85%	$3.65	54.36%
AMTB	Amerant Bancorp Inc.	1.84%	$0.36	22.80%
BNH	Brookfield Finance Inc. 4.625%	1.84%	$0.30	70.51%
MGRC	McGrath RentCorp	1.84%	$1.93	32.75%
NATI	National Instruments Corporation	1.84%	$1.10	82.38%
OTIS	Otis Worldwide Corporation	1.84%	$1.63	47.44%
WS	Worthington Steel, Inc.	1.84%	$0.65	26.98%
KBH	KB Home	1.83%	$1.05	13.68%
WRB	W. R. Berkley Corporation	1.83%	$1.27	26.69%
PIPR	Piper Sandler Companies	1.82%	$6.36	47.91%
SFBS	ServisFirst Bancshares, Inc.	1.82%	$1.30	27.90%
YUM	Yum! Brands, Inc.	1.82%	$2.73	54.40%
LVS	Las Vegas Sands Corp.	1.81%	$1.18	51.99%
HNVR	Hanover Bancorp, Inc.	1.80%	$0.41	26.32%
TSCO	Tractor Supply Company	1.79%	$0.91	43.76%
CLI	Mack-Cali Realty Corporation	1.78%	$0.33	21.71%
RRR	Red Rock Resorts, Inc.	1.78%	$1.12	60.48%
SBR	Sabine Royalty Trust	1.78%	$1.25	23.02%
TMUS	T-Mobile US, Inc.	1.78%	$3.55	33.70%
BWFG	Bankwell Financial Group, Inc.	1.77%	$0.80	21.59%
DGX	Quest Diagnostics Incorporated	1.77%	$3.07	35.81%
JPM	JPMorgan Chase & Co.	1.77%	$5.75	27.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Xiangyang BOYA Precision Industrial Equipments Co., Ltd (300971.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener